Attached files

file filename
8-K - FORM 8-K - WILLIAM LYON HOMESd501665d8k.htm

Exhibit 99.1

 

LOGO

 

Contact: Investor Relations
  Colin T. Severn
  William Lyon Homes
  (949) 833-3600

WILLIAM LYON HOMES REPORTS

FOURTH QUARTER AND FULL YEAR 2012 RESULTS

Financial Highlights

2012 Fourth Quarter and Comparison to 2011 Fourth Quarter

 

   

Net new home orders up 76%

 

   

Net new home orders per average sales location up 85%

 

   

New home deliveries up 76%

 

   

Consolidated operating revenue of $110.2 million, up 69%

 

   

Homebuilding gross margin of $17.6 million, up 325%

 

   

Adjusted homebuilding gross margin percentage of 29.5%, up from 18.1%

 

   

Backlog of homes sold but not closed of 406, up 192%

 

   

Dollar amount of backlog of homes sold but not closed of $115.4 million, up 294%

 

   

Operating income of $2.5 million

 

   

Net loss available to common shareholders of $(2.2) million, or $(0.02) per share

 

   

Adjusted EBITDA of $19.1 million

2012 Full Year and Comparison to 2011 Full Year

 

   

Net new home orders up 69%

 

   

Net new home orders per average sales location up 78%

 

   

New home deliveries up 55%

 

   

Consolidated operating revenue of $398.3 million, up 76%

 

   

Homebuilding gross margin of $43.5 million, up 93%

 

   

Adjusted homebuilding gross margin percentage of 25.9%, up from 19.6%

 

   

Operating income of $2.0 million

 

   

Net income available to common shareholders of $216.8 million

 

   

Adjusted EBITDA of $31.3 million

 

 

1


NEWPORT BEACH, CA—March 11, 2013—William Lyon Homes reported significantly improved operating results for the fourth quarter and year ended December 31, 2012, as compared to the prior year periods.

Net new home orders for the fourth quarter ended December 31, 2012 were 229, up 76% from 130, for the fourth quarter ended December 31, 2011. Net new home orders for the year ended December 31, 2012 were 1,131, an increase of 69% as compared to 669 for the year ended December 31, 2011. The increase in net new home orders is primarily attributable to an 80% increase in the Company’s weekly absorption rate to 0.9 per sales location for the fourth quarter of 2012 compared to 0.5 per sales location in the prior year quarter, and a 71% increase to 1.2 per sales location for the year ended December 31, 2012 compared to 0.7 per sales location during 2011.

General William Lyon, Executive Chairman and Chairman of the Board stated, “We are extremely pleased with the 2012 operating results spurred by improving market conditions and improving homebuyer demand in all of our markets. With the increase in net new home order activity, we ended the year with 406 units in backlog, up 192% over last year, with a dollar value of $115.5 million, up 294%.”

The number of new home deliveries for the fourth quarter ended December 31, 2012 was 323, up 76% as compared to 184 for the fourth quarter ended December 31, 2011. The number of new home deliveries for the year ended December 31, 2012 was 950, an increase of 55% as compared to 614 for the year ended December 31, 2011.

William H. Lyon, Chief Executive Officer, noted, “We have been increasing pricing and reducing sales incentives, and as a result, our average sales prices are trending upward from $285,900 during the third quarter of 2012 to $305,400 in the fourth quarter. We are implementing our growth strategy and expect to open 23 new communities in 2013, and anticipate ending the year with 35 sales locations. The Company will open one new community during the first quarter of 2013, and expects to end the quarter with 23 sales locations, compared to 23 in the prior year, including Colorado.”

Home sales revenue increased 67% to $98.6 million for the quarter ended December 31, 2012, as compared to $59.0 million for the comparable period a year ago. Home sales revenue increased 26% to $261.3 million for the year ended December 31, 2012, as compared to $207.1 million for the comparable period a year ago. The increase in revenues for the year ended December 31, 2012 is due to a 55% increase in deliveries offset by an 18% decrease in average sales price of homes

 

2


closed, due to product mix. On a same store basis, average sales prices increased 6% from $312,400 in the fourth quarter of 2011 to $332,000 in the fourth quarter of 2012. The increase in fourth quarter deliveries was driven by a 115% increase in the number of homes in backlog at the beginning of the quarter compared to the prior year period.

For the quarter ended December 31, 2012, the Company’s adjusted homebuilding gross margin percentage increased to 29.5% from 18.1% for the quarter ended December 31, 2011. For the year ended December 31, 2012, the Company’s adjusted homebuilding gross margin percentage increased to 25.8% from 19.6% for the year ended December 31, 2011.

The Company recorded net loss available to common shareholders of $(2.2) million, or $(0.02) per share in the fourth quarter of 2012, well above the prior year net loss of $(131.3) million. However, excluding the loss on extinguishment of debt of $2.4 million and the charge related to stock based compensation of $3.7 million, the Company recorded net income available to common shareholders in the fourth quarter of $3.9 million, or $0.02 per share. The Company improved its adjusted EBITDA to $19.1 million during the fourth quarter of 2012 compared to negative adjusted EBITDA of $(14.6) million in the prior year.

Matthew R. Zaist, President and Chief Operating Officer stated, “The Company’s adjusted homebuilding gross margins were almost 30% for the quarter, near the highest among our peers. In addition, we continue to see positive returns with fourth quarter adjusted EBITDA of $19.1 million. With results well above prior year, continued improving sales rates and increasing prices, and close to 12,000 lots owned and controlled, we anticipate continued success in 2013 and beyond.”

In the fourth quarter, the Company entered into two transactions that improved its overall balance sheet and capital structure. On October 12, 2012, the Company issued Common and Convertible Preferred Stock for $30,000,000 in cash. On November 8, 2012, the Company issued $325.0 million of 8 1/2% Senior Notes, which refinanced all of the Company’s outstanding debt, lowered the effective cost of capital and extend maturities until 2020.

On December 7, 2012, the Company acquired various entities which operate under the Village Homes name in the Denver and Fort Collins metropolitan areas of Colorado. Village Homes immediately began operating as a division of the Company, as its Colorado segment. The Village Homes brand was established in 1984 and has been a leading developer and builder of move-up homes, selling more than 10,000 homes over the past 25 years. At the time of acquisition, Village Homes had five actively selling communities and owned and controlled over 700 residential lots. In addition, Village Homes’ backlog of homes sold, but not yet closed, was approximately $34 million out of five active selling communities. Its average selling price for 2012 year-to-date was approximately $380,000.

 

3


William H. Lyon added, “We are very proud of our numerous accomplishments in 2012. With lower cost of capital, the addition of Village Homes operations in Denver, and improved market conditions in all of our markets, we feel very well positioned to take advantage of the opportunities ahead.”

Financial data included herein as of and for the three months and year ended December 31, 2012, includes Colorado operations from December 7, 2012 (date of acquisition) through December 31, 2012. There were no operations in our Colorado division as of or for the year ended December 31, 2011, therefore year over year comparisons are not meaningful (“N/M”) as indicated in the comparative tables in a schedule attached to this release.

Selected financial and operating information for the Company is set forth in greater detail in a schedule attached to this release.The Company will hold a conference call on March 14, 2013 at 11:00 a.m. Pacific Time to discuss the fourth quarter and year end 2012 results. The dial-in number is (866) 510-0712 (enter passcode number 48974366). Participants may call in beginning at 10:45 a.m. Pacific Time. In addition, the call will be broadcast from William Lyon Homes’ website at www.lyonhomes.com in the “Investor Relations” section of the site. The call will be recorded and replayed beginning on March 14, 2013 at 1:00 p.m. Pacific Time through midnight on April 12, 2013. The dial-in number for the replay is (888) 286-8010 (enter passcode number 68190749).

William Lyon Homes is primarily engaged in the design, construction and sales of new single-family detached and attached homes in California, Arizona, Nevada and Colorado and as of December 31, 2012 had 23 active sales locations. The Company’s corporate headquarters are located in Newport Beach, California. For more information about the Company and its new home developments, please visit the Company’s web-site at www.lyonhomes.com.

 

4


Certain statements contained in this release that are not historical information contain forward-looking statements. The forward-looking statements involve risks and uncertainties and actual results may differ materially from those projected or implied. Further, certain forward-looking statements are based on assumptions of future events which may not prove to be accurate. Factors that may impact such forward-looking statements include, among others, changes in general economic conditions and in the markets in which the Company competes, terrorism or hostilities involving the United States, changes in mortgage and other interest rates, changes in prices of homebuilding materials, weather conditions, the occurrence of events such as landslides, soil subsidence and earthquakes that are uninsurable, not economically insurable or not subject to effective indemnification agreements, the availability of labor and homebuilding materials, changes in governmental laws and regulations, the timing of receipt of regulatory approvals and the opening of projects, and the availability and cost of land for future development, as well as the other factors discussed in the Company’s reports filed with the Securities and Exchange Commission.

As a result of the consummation of the Prepackaged Joint Plan of Reorganization on February 25, 2012, the Company adopted Fresh Start Accounting in accordance with Accounting Standards Codification No. 852, Reorganizations. Accordingly, the financial statement information prior to February 25, 2012 is not comparable with the financial statement information for periods on and after February 25, 2012. Any reference hereinafter to the “Successor” reflects the operations of the Company post-emergence from February 25, 2012 through December 31, 2012 and any reference to the “Predecessor” refers to the operations of the Company pre-emergence prior to February 25, 2012.

 

5


WILLIAM LYON HOMES

SELECTED FINANCIAL AND OPERATING INFORMATION

(unaudited)

 

     Three Months Ended December 31,  
     2012     2011        
     Consolidated     Consolidated     Percentage %  
     Total     Total     Change  

Selected Financial Information

(dollars in thousands)

  

Homes closed

     323        184        76
  

 

 

   

 

 

   

 

 

 

Home sales revenue

   $ 98,633      $ 58,983        67

Cost of sales (excluding interest)

     (69,520     (48,284     44
  

 

 

   

 

 

   

 

 

 

Adjusted gross margin

   $ 29,113      $ 10,699        173
  

 

 

   

 

 

   

 

 

 

Adjusted gross margin percentage

     29.5     18.1     63
  

 

 

   

 

 

   

 

 

 

Interest in cost of sales

     (11,528     (6,565     76

Gross margin

     17,585        4,134        325
  

 

 

   

 

 

   

 

 

 

Gross margin percentage

     17.8     7.0     154
  

 

 

   

 

 

   

 

 

 

Number of homes closed

      

Southern California

     106        65        63

Northern California

     67        40        68

Arizona

     81        55        47

Nevada

     56        24        133

Colorado

     13        —          N/M   
  

 

 

   

 

 

   

 

 

 

Total

     323        184        76
  

 

 

   

 

 

   

 

 

 

Average sales price of homes closed

      

Southern California

   $ 412,000      $ 494,300        (17 %) 

Northern California

     303,700        334,100        (9 %) 

Arizona

     196,100        159,400        23

Nevada

     237,500        196,800        21

Colorado

     418,200        —          N/M   
  

 

 

   

 

 

   

 

 

 

Total

   $ 305,400      $ 320,600        (5 %) 
  

 

 

   

 

 

   

 

 

 

Number of net new home orders

      

Southern California

     43        29        48

Northern California

     23        28        (18 %) 

Arizona

     91        58        57

Nevada

     63        15        320

Colorado

     9        —          N/M   
  

 

 

   

 

 

   

 

 

 

Total

     229        130        76
  

 

 

   

 

 

   

 

 

 

Average number of sales locations during period

      

Southern California

     4        8        (50 %) 

Northern California

     3        4        (25 %) 

Arizona

     5        2        150

Nevada

     6        6        0

Colorado (1)

     1        —          N/M   
  

 

 

   

 

 

   

 

 

 

Total

     19        20        (5 %) 
  

 

 

   

 

 

   

 

 

 

 

(1) Average community count for the quarter was 1 community. However, there are five actual selling communities as of December 31, 2012

 

6


WILLIAM LYON HOMES

SELECTED FINANCIAL AND OPERATING INFORMATION

(unaudited)

 

     As of December 31,  
     2012      2011         
     Consolidated      Consolidated      Percentage %  
     Total      Total      Change  

Backlog of homes sold but not closed at end of period

        

Southern California

     32         22         45

Northern California

     28         25         12

Arizona

     172         75         129

Nevada

     92         17         441

Colorado

     82         —           N/M   
  

 

 

    

 

 

    

 

 

 

Total

     406         139         192
  

 

 

    

 

 

    

 

 

 

Dollar amount of homes sold but not closed at end of period (in thousands)

        

Southern California

   $ 15,640       $ 8,148         92

Northern California

     8,948         7,125         26

Arizona

     37,287         10,294         262

Nevada

     20,487         3,762         445

Colorado

     33,087         —           N/M   
  

 

 

    

 

 

    

 

 

 

Total

   $ 115,449       $ 29,329         294
  

 

 

    

 

 

    

 

 

 

Lots controlled at end of period

        

Lots owned

        

Southern California

     1,114         713         56

Northern California

     259         767         (66 %) 

Arizona

     6,082         6,194         (2 %) 

Nevada

     2,884         2,676         8

Colorado

     254         —           N/M   
  

 

 

    

 

 

    

 

 

 

Total

     10,593         10,350         2
  

 

 

    

 

 

    

 

 

 

Lots controlled

        

Southern California

     96         114         (16 %) 

Northern California

     674         —           100

Colorado

     479         —           N/M   
  

 

 

    

 

 

    

 

 

 

Total

     1,249         114         996
  

 

 

    

 

 

    

 

 

 

Total lots owned and controlled

        

Southern California

     1,210         827         46

Northern California

     933         767         22

Arizona

     6,082         6,194         (2 %) 

Nevada

     2,884         2,676         8

Colorado

     733         —           N/M   
  

 

 

    

 

 

    

 

 

 

Total

     11,842         10,464         13
  

 

 

    

 

 

    

 

 

 

 

7


WILLIAM LYON HOMES

SELECTED FINANCIAL AND OPERATING INFORMATION

(unaudited)

 

     Year Ended December 31,  
     2012     2011        
     Consolidated     Consolidated     Percentage %  
     Total     Total     Change  

Selected Financial Information

(dollars in thousands)

  

Homes closed

     950        614        55
  

 

 

   

 

 

   

 

 

 

Home sales revenue

   $ 261,297      $ 207,055        26

Cost of sales (excluding interest)

     (193,713     (166,407     16
  

 

 

   

 

 

   

 

 

 

Adjusted gross margin

   $ 67,584      $ 40,648        66
  

 

 

   

 

 

   

 

 

 

Adjusted gross margin percentage

     25.9     19.6     32
  

 

 

   

 

 

   

 

 

 

Interest in cost of sales

     (24,088     (18,082     33

Gross margin

     43,496        22,566        93
  

 

 

   

 

 

   

 

 

 

Gross margin percentage

     16.6     10.9     53
  

 

 

   

 

 

   

 

 

 

Number of homes closed

      

Southern California

     241        223        8

Northern California

     185        141        31

Arizona

     318        135        136

Nevada

     193        115        68

Colorado

     13        —          N/M   
  

 

 

   

 

 

   

 

 

 

Total

     950        614        55
  

 

 

   

 

 

   

 

 

 

Average sales price

      

Southern California

   $ 437,000      $ 497,600        (12 %) 

Northern California

     316,000        384,000        (18 %) 

Arizona

     164,500        148,700        11

Nevada

     206,200        190,200        8

Colorado

     418,200        —           N/M   
  

 

 

   

 

 

   

 

 

 

Total

   $ 275,100      $ 337,200        (18 %) 
  

 

 

   

 

 

   

 

 

 

Number of net new home orders

      

Southern California

     251        211        19

Northern California

     188        147        28

Arizona

     415        202        105

Nevada

     268        109        146

Colorado

     9        —           N/M   
  

 

 

   

 

 

   

 

 

 

Total

     1,131        669        69
  

 

 

   

 

 

   

 

 

 

Average number of sales locations during period

      

Southern California

     6        7        (14 %) 

Northern California

     3        4        (25 %) 

Arizona

     3        2        50

Nevada

     6        6        0
  

 

 

   

 

 

   

 

 

 

Total

     18        19        (5 %) 
  

 

 

   

 

 

   

 

 

 

 

8


WILLIAM LYON HOMES

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands except number of shares and per share data)

(unaudited)

 

     Successor      Predecessor  
     Three Months Ended  
     December 31,  
     2012      2011  

Operating revenue

     

Home sales

   $ 98,633       $ 58,983   

Lots, land and other sales

     4,200         —     

Construction services

     7,352         6,189   
  

 

 

    

 

 

 
     110,185         65,172   
  

 

 

    

 

 

 

Operating costs

     

Cost of sales—homes

     (81,048      (54,849

Cost of sales—lots, land and other

     (1,811      (4,223

Impairment loss on real estate assets

     —           (103,418

Construction services

     (6,355      (5,726

Sales and marketing

     (5,093      (3,565

General and administrative

     (12,170      (5,724

Amortization of intangible assets

     (723      —     

Other

     (507      (1,917
  

 

 

    

 

 

 
     (107,707      (179,422
  

 

 

    

 

 

 

Operating income (loss)

     2,478         (114,250

Interest expense, net of amounts capitalized

     (1,800      (6,548

Loss on extinguishment of debt

     (2,367      —     

Other income, net

     1,032         152   
  

 

 

    

 

 

 

Loss before reorganization items and provision for income taxes

     (657      (120,646

Reorganization items, net

     (631      (10,280
  

 

 

    

 

 

 

Loss before provision for income taxes

     (1,288      (130,926

Provision for income taxes

     —           —     
  

 

 

    

 

 

 

Net (loss)

     (1,288      (130,926

Less: net loss (income) attributable to noncontrolling interest

     40         (374
  

 

 

    

 

 

 

Net loss attributable to William Lyon Homes

     (1,248      (131,300

Preferred stock dividends

     (946      —      
  

 

 

    

 

 

 

Net loss available to common stockholders

   $ (2,194    $ (131,300
  

 

 

    

 

 

 

Net loss per common share, basic and diluted

   $ (0.02   

Weighted average common shares outstanding, basic and diluted

     118,110,216      

 

9


WILLIAM LYON HOMES

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands except number of shares and per share data)

(unaudited)

 

     Successor      Predecessor  
     Period from      Period from        
     February 25      January 1        
     through      through     Year Ended  
     December 31,      February 24,     December 31,  
     2012      2012     2011  

Operating revenue

       

Home sales

   $ 244,610       $ 16,687      $ 207,055   

Lots, land and other sales

     104,325         —           —     

Construction services

     23,825         8,883        19,768   
  

 

 

    

 

 

   

 

 

 
     372,760         25,570        226,823   
  

 

 

    

 

 

   

 

 

 

Operating costs

       

Cost of sales—homes

     (203,203      (14,598     (184,489

Cost of sales—lots, land and other

     (94,786      —           (4,234

Impairment loss on real estate assets

     —            —           (128,314

Construction services

     (21,416      (8,223     (18,164

Sales and marketing

     (13,928      (1,944     (16,848

General and administrative

     (26,095      (3,302     (22,411

Amortization of intangible assets

     (5,757      —           —     

Other

     (2,909      (187     (3,983
  

 

 

    

 

 

   

 

 

 
     (368,094      (28,254     (378,443
  

 

 

    

 

 

   

 

 

 

Equity in income of unconsolidated joint ventures

     —            —           3,605   
  

 

 

    

 

 

   

 

 

 

Operating income (loss)

     4,666         (2,684     (148,015

Interest expense, net of amounts capitalized

     (9,127      (2,507     (24,529

Loss on extinguishment of debt

     (1,392      —           —     

Other income, net

     1,528         230        838   
  

 

 

    

 

 

   

 

 

 

Loss before reorganization items and provision for income taxes

     (4,325      (4,961     (171,706

Reorganization items, net

     (2,525      233,458        (21,182
  

 

 

    

 

 

   

 

 

 

(Loss) income before provision for income taxes

     (6,850      228,497        (192,888

Provision for income taxes

     (11      —           (10
  

 

 

    

 

 

   

 

 

 

Net (loss) income

     (6,861      228,497        (192,898

Less: net income attributable to noncontrolling interest

     (1,998      (114     (432
  

 

 

    

 

 

   

 

 

 

Net (loss) income attributable to William Lyon Homes

     (8,859      228,383        (193,330

Preferred stock dividends

     (2,743      —        
  

 

 

    

 

 

   

 

 

 

Net (loss) income available to common stockholders

   $ (11,602    $ 228,383      $ (193,330
  

 

 

    

 

 

   

 

 

 

Net (loss) income per common share, basic and diluted

   $ (0.11     

Weighted average common shares outstanding, basic and diluted

     103,037,842        

 

10


WILLIAM LYON HOMES

CONSOLIDATED BALANCE SHEETS

(in thousands, except number of shares and par value per share)

(unaudited)

 

     Successor      Predecessor  
     December 31,  
     2012      2011  

ASSETS

     

Cash and cash equivalents

   $ 71,075       $ 20,061   

Restricted cash

     853         852   

Receivables

     14,789         13,732   

Real estate inventories

     

Owned

     421,630         398,534   

Not owned

     39,029         47,408   

Deferred loan costs, net

     7,036         8,810   

Goodwill

     14,209         —    

Intangibles

     4,620         —    

Other assets, net

     7,906         7,554   
  

 

 

    

 

 

 

Total assets

   $ 581,147       $ 496,951   
  

 

 

    

 

 

 

LIABILITIES AND EQUITY (DEFICIT)

     

Liabilities not subject to compromise

     

Accounts payable

   $ 18,735       $ 1,436   

Accrued expenses

     41,770         2,082   

Liabilities from inventories not owned

     39,029         47,408   

Notes payable

     13,248         74,009   

Senior Secured Term Loan due January 31, 2015

     —          206,000   

8  1/2% Senior Notes due November 15, 2020

     325,000         —    
  

 

 

    

 

 

 
     437,782         330,935   
  

 

 

    

 

 

 

Liabilities subject to compromise

     

Accounts payable

     —          3,946   

Accrued expenses

     —          48,457   

7  5/8% Senior Notes due December 15, 2012

     —          66,704   

10  3/4% Senior Notes due April 1, 2013

     —          138,912   

7  1/2% Senior Notes due February 15, 2014

     —          77,867   
  

 

 

    

 

 

 
     —           335,886   
  

 

 

    

 

 

 

Commitments and contingencies

     

Redeemable convertible preferred stock:

     

Redeemable convertible preferred stock, par value $0.01 per share; 80,000,000 shares authorized; 77,005,744 shares issued and outstanding at December 31, 2012

     71,246         —    

Equity (deficit):

     

William Lyon Homes stockholders’ equity (deficit)

     

Common stock (Predecessor), par value $0.01 per share; 3,000 shares authorized; 1,000 shares outstanding at December 31, 2011

     —          —    

Common stock, Class A, par value $0.01 per share; 340,000,000 shares authorized; 70,031,350 shares issued and outstanding at December 31, 2012

     700         —    

Common stock, Class B, par value $0.01 per share; 50,000,000 shares authorized; 31,464,548 shares issued and outstanding at December 31, 2012

     315         —    

Common stock, Class C, par value $0.01 per share; 120,000,000 shares authorized; 16,110,366 shares issued and outstanding at December 31, 2012

     161         —    

Common stock, Class D, par value $0.01 per share; 30,000,000 shares authorized; 2,499,293 shares outstanding at December 31, 2012

     25         —    

Additional paid-in capital

     73,113         48,867   

Accumulated deficit

     (11,602      (228,383
  

 

 

    

 

 

 

Total William Lyon Homes stockholders’ equity (deficit)

     62,712         (179,516

Noncontrolling interest

     9,407         9,646   
  

 

 

    

 

 

 

Total equity (deficit)

     72,119         (169,870
  

 

 

    

 

 

 

Total liabilities and equity (deficit)

   $ 581,147       $ 496,951   
  

 

 

    

 

 

 

 

11


WILLIAM LYON HOMES

SUPPLEMENTAL FINANCIAL INFORMATION

(unaudited)

SELECTED FINANCIAL DATA (dollars in thousands):

 

     Successor     Predecessor     Successor     Predecessor  
                 Period from     Period from        
                 February 25     January 1        
     Three Months Ended     through     through     Year Ended  
     December 31,     December 31,     February 24,     December 31,  
     2012     2011     2012     2012     2011  

Net (loss) income attributable to William Lyon Homes

   $ (1,248   $ (131,300   $ (8,859   $ 228,383      $ (193,330

Net cash (used in) provided by operating activities

   $ (5,996   $ (2,360   $ 49,993      $ (17,321   $ (38,651

Interest incurred

   $ 8,192      $ 15,701      $ 30,526      $ 7,145      $ 61,464   

Adjusted EBITDA (1)

   $ 19,138      $ (13,716   $ 39,782      $ (8,435   $ (21,357

Adjusted EBITDA Margin

     17.4     (21.0 %)      10.7     (33.0 %)      (9.4 %) 

Ratio of adjusted EBITDA to interest incurred

     2.34        (0.87     1.30        (1.18     (0.35

Balance Sheet Data

 

  

                       Successor     Predecessor  
                       December 31,  
                       2012     2011  

Cash, cash equivalents and restricted cash

         $ 71,928      $ 20,913   

Redeemable convertible preferred stock

           71,246         

Total equity (deficit)

           62,712        (179,516

Non-controlling interest

           9,407        9,646   

Total debt

           338,248        563,492   
        

 

 

   

 

 

 

Total book capitalization

         $ 481,613      $ 393,622   
        

 

 

   

 

 

 

Ratio of debt to total book capitalization

           70.2     143.2

Ratio of debt to total book capitalization (net of cash)

           65.0     145.6

 

(1) Adjusted EBITDA means net (loss) income plus (i) benefit from income taxes, (ii) interest expense, (iii) amortization of capitalized interest included in cost of sales, (iv) non-cash impairment charges, (v) gain (loss) on retirement of debt, (vi) depreciation and amortization, (vii) cash distributions of income from unconsolidated joint ventures less equity in income of unconsolidated joint ventures, (viii) stock based compensation expense and (ix) reorganization items. Other companies may calculate adjusted EBITDA differently. Adjusted EBITDA is not a financial measure prepared in accordance with accounting principles generally accepted in the United States. Adjusted EBITDA is presented herein because management believes the presentation of adjusted EBITDA provides useful information to the Company’s investors regarding the Company’s financial condition and results of operations because adjusted EBITDA is a widely utilized indicator of a company’s earnings before debt service. Adjusted EBITDA should not be considered as an alternative for net (loss) income, cash flows from operating activities and other consolidated income or cash flow statement data prepared in accordance with accounting principles generally accepted in the United States or as a measure of profitability or liquidity. A reconciliation of net (loss) income attributable to William Lyon Homes to adjusted EBITDA is provided as follows:

 

12


     Successor     Predecessor     Successor      Predecessor  
                 Period from      Period from        
                 February 25      January 1        
     Three Months Ended     through      through     Year Ended  
     December 31,     December 31,      February 24,     December 31,  
     2012     2011     2012      2012     2011  

Net (loss) income attributable to William Lyon Homes

   $ (1,248   $ (131,300   $ (8,859    $ 228,383      $ (193,330

Benefit from income taxes

     —          —          —            —          10   

Interest expense

             

Interest incurred

     8,192        15,701        30,527         7,145        61,464   

Interest capitalized

     (6,391     (9,153     (21,399      (4,638     (36,935

Amortization of capitalized interest included in cost of sales

     11,528        6,565        27,791         1,360        18,082   

Non-cash impairment charge

     —          103,418        —            —          128,314   

Loss on extinguishment of debt

     2,367        —          1,392         —          —     

Stock based compensation

     3,699        —          3,699         —          —     

Non-cash gain on reorganization

     —          —          —            (241,271     —     

Loss on sale of fixed asset

     —          83        —            —          83   

Depreciation and amortization

     991        970        6,631         586        3,875   

Cash distributions of income from unconsolidated joint ventures

     —          —          —            —          685   

Equity in (income) loss of unconsolidated joint ventures

     —          —          —            —          (3,605
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Adjusted EBITDA

   $ 19,138      $ (13,716   $ 39,782       $ (8,435)      $ (21,357
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

 

13